Oriental Shiraishi Corp (TSE:1786)

Watchlist Manager

Watchlist

Price: 385 JPY -0.52%

Market Cap: 51B JPY

Have any thoughts about
Oriental Shiraishi Corp?

Write Note

Section:

Relative Value

The Relative Value of one Oriental Shiraishi Corp stock under the Base Case scenario is 310.2 JPY. Compared to the current market price of 385 JPY, Oriental Shiraishi Corp is Overvalued by 19%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.7

P/S

vs History	6
vs Industry	49

Median 5Y

0.5

Industry

0.8

Forward

0.7

More Details

P/E

vs History	38
vs Industry	49

Median 5Y

8.6

Industry

15.3

Forward

11.9

More Details

6.7

P/OCF

vs History	39
vs Industry	32

Median 5Y

3.1

Industry

8.9

More Details

P/FCFE

vs History	30
vs Industry	26

Median 5Y

2.5

Industry

13.1

More Details

P/B

vs History	9
vs Industry	53

Median 5Y

0.8

Industry

1.2

More Details

0.4

EV/S

vs History	23
vs Industry	67

Median 5Y

0.3

Industry

Forward

0.4

More Details

2.1

EV/GP

vs History	36
vs Industry	67

Median 5Y

1.9

Industry

5.2

More Details

EV/EBITDA

vs History	47
vs Industry	63

Median 5Y

Industry

9.7

Forward

3.4

More Details

3.6

EV/EBIT

vs History	52
vs Industry	61

Median 5Y

3.7

Industry

12.4

More Details

3.9

EV/OCF

vs History	39
vs Industry	46

Median 5Y

1.9

Industry

10.1

More Details

5.4

EV/FCFF

vs History	30
vs Industry	36

Median 5Y

2.1

Industry

12.6

More Details

0.7

EV/IC

vs History	11
vs Industry	50

Median 5Y

0.5

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	O	Oriental Shiraishi Corp TSE:1786	51.3B JPY	0.7	9	3	3.6
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37.2	21.4	25.5
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	37	21.3	25.3
FR		Vinci SA PAR:DG	56.5B EUR	0.8	12.3	6.2	9.1
US		Quanta Services Inc NYSE:PWR	47.6B USD	2.1	58.8	26.9	42.7
CN	C	China State Construction Engineering Corp Ltd SSE:601668	250.6B CNY	0.1	5	7.4	7.4
ES		Ferrovial SA MAD:FER	29.2B EUR	3.3	38.6	30.9	47.5
NL		Ferrovial SE AEX:FER	29.4B EUR	3.3	38.9	31.1	47.8
CA		WSP Global Inc TSX:WSP	31.6B CAD	2.1	49	16.6	25.9
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	23	14.7	16.3
CN		China Railway Group Ltd SSE:601390	142.3B CNY	0.1	4.9	10.7	10.7

				Revenue Growth	P/S to Growth
JP	O	Oriental Shiraishi Corp TSE:1786	Average P/S: 1.7 0.7	12%	0.1
IN		Larsen and Toubro Ltd F:LTO	2.1	56%	0
IN		Larsen & Toubro Ltd NSE:LT	2.1	56%	0
FR		Vinci SA PAR:DG	0.8	13%	0.1
US		Quanta Services Inc NYSE:PWR	2.1	42%	0
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%	0
ES		Ferrovial SA MAD:FER	3.3	14%	0.2
NL		Ferrovial SE AEX:FER	3.3	14%	0.2
CA		WSP Global Inc TSX:WSP	2.1	6%	0.3
US		EMCOR Group Inc NYSE:EME	1.5	33%	0
CN		China Railway Group Ltd SSE:601390	0.1	6%	0

				Earnings Growth	P/E to Growth
JP	O	Oriental Shiraishi Corp TSE:1786	Average P/E: 28.5 9	12%	0.7
IN		Larsen and Toubro Ltd F:LTO	37.2	82%	0.5
IN		Larsen & Toubro Ltd NSE:LT	37	82%	0.5
FR		Vinci SA PAR:DG	12.3	20%	0.6
US		Quanta Services Inc NYSE:PWR	58.8	134%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5	8%	0.6
ES		Ferrovial SA MAD:FER	38.6	64%	0.6
NL		Ferrovial SE AEX:FER	38.9	64%	0.6
CA		WSP Global Inc TSX:WSP	49	157%	0.3
US		EMCOR Group Inc NYSE:EME	23	79%	0.3
CN		China Railway Group Ltd SSE:601390	4.9	1%	7.2

				EBITDA Growth	EV/EBITDA to Growth
JP	O	Oriental Shiraishi Corp TSE:1786	Average EV/EBITDA: 17.3 3	21%	0.1
IN		Larsen and Toubro Ltd F:LTO	21.4	71%	0.3
IN		Larsen & Toubro Ltd NSE:LT	21.3	71%	0.3
FR		Vinci SA PAR:DG	6.2	19%	0.3
US		Quanta Services Inc NYSE:PWR	26.9	72%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	34%	0.2
ES		Ferrovial SA MAD:FER	30.9	68%	0.5
NL		Ferrovial SE AEX:FER	31.1	68%	0.5
CA		WSP Global Inc TSX:WSP	16.6	42%	0.4
US		EMCOR Group Inc NYSE:EME	14.7	60%	0.2
CN		China Railway Group Ltd SSE:601390	10.7	40%	0.3

				EBIT Growth	EV/EBIT to Growth
JP	O	Oriental Shiraishi Corp TSE:1786	Average EV/EBIT: 23.8 3.6	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	25.5	79%	0.3
IN		Larsen & Toubro Ltd NSE:LT	25.3	79%	0.3
FR		Vinci SA PAR:DG	9.1	25%	0.4
US		Quanta Services Inc NYSE:PWR	42.7	84%	0.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	22%	0.3
ES		Ferrovial SA MAD:FER	47.5	106%	0.4
NL		Ferrovial SE AEX:FER	47.8	106%	0.5
CA		WSP Global Inc TSX:WSP	25.9	69%	0.4
US		EMCOR Group Inc NYSE:EME	16.3	56%	0.3
CN		China Railway Group Ltd SSE:601390	10.7	15%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

Oriental Shiraishi Corp
TSE:1786

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Oriental Shiraishi Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	288 403
Price Target

Oriental Shiraishi Corp TSE:1786

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Oriental Shiraishi Corp Competitors

See Also

Company

Help

Tools

Stocks

Oriental Shiraishi Corp
TSE:1786

Competitors Multiples
Oriental Shiraishi Corp Competitors